Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,824£14,031£14,242£14,598£14,963£71,658
Total Expenses£10,445£10,516£10,578£10,655£10,734£52,927
Profit Before Tax£3,379£3,516£3,664£3,943£4,229£18,731
Profit After Tax £2,737£2,848£2,968£3,194£3,425£15,172
Change In Property Value£4,390£8,956£11,642£12,224£8,985£46,197
Net Return£7,127£11,803£14,610£15,418£12,410£61,369
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)11%18%22%23%19%92%